[TENAGA] QoQ Annualized Quarter Result on 30-Nov-2009 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

20-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

30-Nov-2009 [#1]

Profit Trend

QoQ- 207.79%

YoY- 174.81%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Annualized Quarter Result
Revenue	30,317,400	29,934,266	29,454,800	29,353,200	28,785,600	28,430,666	28,642,400	3.85%
YoY %	1.28%	1.63%	0.35%	1.97%	1.25%	-0.74%	-	-
Horiz. %	105.85%	104.51%	102.84%	102.48%	100.50%	99.26%	100.00%	-
PBT	4,019,400	4,696,266	4,470,800	3,892,400	1,543,100	1,710,666	85,400	1194.46%
YoY %	-14.41%	5.04%	14.86%	152.25%	-9.80%	1,903.12%	-	-
Horiz. %	4,706.56%	5,499.14%	5,235.13%	4,557.85%	1,806.91%	2,003.12%	100.00%	-
Tax	-823,200	-951,866	-1,072,800	-1,102,400	-690,100	-751,200	-657,800	16.08%
YoY %	13.52%	11.27%	2.69%	-59.74%	8.13%	-14.20%	-	-
Horiz. %	125.14%	144.70%	163.09%	167.59%	104.91%	114.20%	100.00%	-
NP	3,196,200	3,744,400	3,398,000	2,790,000	853,000	959,466	-572,400	-
YoY %	-14.64%	10.19%	21.79%	227.08%	-11.10%	267.62%	-	-
Horiz. %	-558.39%	-654.16%	-593.64%	-487.42%	-149.02%	-167.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,200,800	3,751,333	3,412,800	2,825,200	917,900	1,004,800	-539,000	-
YoY %	-14.68%	9.92%	20.80%	207.79%	-8.65%	286.42%	-	-
Horiz. %	-593.84%	-695.98%	-633.17%	-524.16%	-170.30%	-186.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.48%	20.27%	24.00%	28.32%	44.72%	43.91%	770.26%	-
YoY %	1.04%	-15.54%	-15.25%	-36.67%	1.84%	-94.30%	-	-
Horiz. %	2.66%	2.63%	3.12%	3.68%	5.81%	5.70%	100.00%	-
Total Cost	27,121,200	26,189,866	26,056,800	26,563,200	27,932,600	27,471,200	29,214,800	-4.82%
YoY %	3.56%	0.51%	-1.91%	-4.90%	1.68%	-5.97%	-	-
Horiz. %	92.83%	89.65%	89.19%	90.92%	95.61%	94.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,073,719	28,304,251	27,403,055	26,386,463	25,985,496	25,853,810	24,935,250	13.26%
YoY %	6.25%	3.29%	3.85%	1.54%	0.51%	3.68%	-	-
Horiz. %	120.61%	113.51%	109.90%	105.82%	104.21%	103.68%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Dividend
Div	1,128,958	347,184	520,640	-	770,117	271,567	407,282	96.96%
YoY %	225.18%	-33.32%	0.00%	-	183.58%	-33.32%	-	-
Horiz. %	277.19%	85.24%	127.83%	-	189.09%	66.68%	100.00%	-
Div Payout %	35.27%	9.25%	15.26%	-	83.90%	27.03%	0.00%	-
YoY %	281.30%	-39.38%	0.00%	-	210.40%	0.00%	-	-
Horiz. %	130.48%	34.22%	56.46%	-	310.40%	100.00%	-	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Equity
Net Worth	30,073,719	28,304,251	27,403,055	26,386,463	25,985,496	25,853,810	24,935,250	13.26%
YoY %	6.25%	3.29%	3.85%	1.54%	0.51%	3.68%	-	-
Horiz. %	120.61%	113.51%	109.90%	105.82%	104.21%	103.68%	100.00%	-
NOSH	4,342,148	4,339,811	4,338,672	4,338,451	4,333,805	4,333,525	4,332,797	0.14%
YoY %	0.05%	0.03%	0.01%	0.11%	0.01%	0.02%	-	-
Horiz. %	100.22%	100.16%	100.14%	100.13%	100.02%	100.02%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Ratio Analysis
NP Margin	10.54%	12.51%	11.54%	9.50%	2.96%	3.37%	-2.00%	-
YoY %	-15.75%	8.41%	21.47%	220.95%	-12.17%	268.50%	-	-
Horiz. %	-527.00%	-625.50%	-577.00%	-475.00%	-148.00%	-168.50%	100.00%	-
ROE	10.64%	13.25%	12.45%	10.71%	3.53%	3.89%	-2.16%	-
YoY %	-19.70%	6.43%	16.25%	203.40%	-9.25%	280.09%	-	-
Horiz. %	-492.59%	-613.43%	-576.39%	-495.83%	-163.43%	-180.09%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Per Share
RPS	698.21	689.76	678.89	676.58	664.21	656.06	661.06	3.70%
YoY %	1.23%	1.60%	0.34%	1.86%	1.24%	-0.76%	-	-
Horiz. %	105.62%	104.34%	102.70%	102.35%	100.48%	99.24%	100.00%	-
EPS	58.92	86.44	78.66	65.12	21.18	23.19	-12.44	-
YoY %	-31.84%	9.89%	20.79%	207.46%	-8.67%	286.41%	-	-
Horiz. %	-473.63%	-694.86%	-632.32%	-523.47%	-170.26%	-186.41%	100.00%	-
DPS	26.00	8.00	12.00	0.00	17.77	6.27	9.40	96.67%
YoY %	225.00%	-33.33%	0.00%	0.00%	183.41%	-33.30%	-	-
Horiz. %	276.60%	85.11%	127.66%	0.00%	189.04%	66.70%	100.00%	-
NAPS	6.926	6.522	6.316	6.082	5.996	5.966	5.755	13.10%
YoY %	6.19%	3.26%	3.85%	1.43%	0.50%	3.67%	-	-
Horiz. %	120.35%	113.33%	109.75%	105.68%	104.19%	103.67%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 4,338,451
RPS	522.99	516.38	508.11	506.36	496.57	490.44	494.10	3.85%
YoY %	1.28%	1.63%	0.35%	1.97%	1.25%	-0.74%	-	-
Horiz. %	105.85%	104.51%	102.84%	102.48%	100.50%	99.26%	100.00%	-
EPS	55.22	64.71	58.87	48.74	15.83	17.33	-9.30	-
YoY %	-14.67%	9.92%	20.78%	207.90%	-8.66%	286.34%	-	-
Horiz. %	-593.76%	-695.81%	-633.01%	-524.09%	-170.22%	-186.34%	100.00%	-
DPS	19.48	5.99	8.98	0.00	13.28	4.68	7.03	96.91%
YoY %	225.21%	-33.30%	0.00%	0.00%	183.76%	-33.43%	-	-
Horiz. %	277.10%	85.21%	127.74%	0.00%	188.90%	66.57%	100.00%	-
NAPS	5.1879	4.8826	4.7272	4.5518	4.4826	4.4599	4.3015	13.26%
YoY %	6.25%	3.29%	3.85%	1.54%	0.51%	3.68%	-	-
Horiz. %	120.61%	113.51%	109.90%	105.82%	104.21%	103.68%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	-
Price	5.67	5.34	5.09	5.39	5.13	5.22	4.13	-
P/RPS	0.81	0.77	0.75	0.80	0.77	0.80	0.62	19.44%
YoY %	5.19%	2.67%	-6.25%	3.90%	-3.75%	29.03%	-	-
Horiz. %	130.65%	124.19%	120.97%	129.03%	124.19%	129.03%	100.00%	-
P/EPS	7.69	6.18	6.47	8.28	24.22	22.51	-33.20	-
YoY %	24.43%	-4.48%	-21.86%	-65.81%	7.60%	167.80%	-	-
Horiz. %	-23.16%	-18.61%	-19.49%	-24.94%	-72.95%	-67.80%	100.00%	-
EY	13.00	16.19	15.45	12.08	4.13	4.44	-3.01	-
YoY %	-19.70%	4.79%	27.90%	192.49%	-6.98%	247.51%	-	-
Horiz. %	-431.89%	-537.87%	-513.29%	-401.33%	-137.21%	-147.51%	100.00%	-
DY	4.59	1.50	2.36	0.00	3.46	1.20	2.28	59.23%
YoY %	206.00%	-36.44%	0.00%	0.00%	188.33%	-47.37%	-	-
Horiz. %	201.32%	65.79%	103.51%	0.00%	151.75%	52.63%	100.00%	-
P/NAPS	0.82	0.82	0.81	0.89	0.86	0.87	0.72	9.03%
YoY %	0.00%	1.23%	-8.99%	3.49%	-1.15%	20.83%	-	-
Horiz. %	113.89%	113.89%	112.50%	123.61%	119.44%	120.83%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	28/10/10	14/07/10	20/04/10	20/01/10	26/10/09	22/07/09	15/04/09	-
Price	5.68	5.51	5.44	5.22	5.43	5.38	4.16	-
P/RPS	0.81	0.80	0.80	0.77	0.82	0.82	0.63	18.18%
YoY %	1.25%	0.00%	3.90%	-6.10%	0.00%	30.16%	-	-
Horiz. %	128.57%	126.98%	126.98%	122.22%	130.16%	130.16%	100.00%	-
P/EPS	7.71	6.37	6.92	8.02	25.64	23.20	-33.44	-
YoY %	21.04%	-7.95%	-13.72%	-68.72%	10.52%	169.38%	-	-
Horiz. %	-23.06%	-19.05%	-20.69%	-23.98%	-76.67%	-69.38%	100.00%	-
EY	12.98	15.69	14.46	12.48	3.90	4.31	-2.99	-
YoY %	-17.27%	8.51%	15.87%	220.00%	-9.51%	244.15%	-	-
Horiz. %	-434.11%	-524.75%	-483.61%	-417.39%	-130.43%	-144.15%	100.00%	-
DY	4.58	1.45	2.21	0.00	3.27	1.16	2.26	59.93%
YoY %	215.86%	-34.39%	0.00%	0.00%	181.90%	-48.67%	-	-
Horiz. %	202.65%	64.16%	97.79%	0.00%	144.69%	51.33%	100.00%	-
P/NAPS	0.82	0.84	0.86	0.86	0.91	0.90	0.72	9.03%
YoY %	-2.38%	-2.33%	0.00%	-5.49%	1.11%	25.00%	-	-
Horiz. %	113.89%	116.67%	119.44%	119.44%	126.39%	125.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos